Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.57% first-year return on $33,915 initial cash invested.
-7.57%
Cash On Cash
5.05%
Cap Rate
0.81
DSCR
$1,169
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,169 income − $1,383 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,915
Downpayment
20%
$32,300
Closing costs
1%
$1,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,169
Total Expenses
$1,383
Mortgage P&I
72%
$836
Property Taxes
16%
$186
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0